Highlights

[LUSTER] QoQ Quarter Result on 2014-12-31 [#4]

Stock [LUSTER]: LUSTER INDUSTRIES BHD
Announcement Date 27-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     -141.55%    YoY -     -1,522.03%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 27,676 30,246 30,055 23,568 25,011 26,717 26,287 3.49%
  QoQ % -8.50% 0.64% 27.52% -5.77% -6.39% 1.64% -
  Horiz. % 105.28% 115.06% 114.33% 89.66% 95.15% 101.64% 100.00%
PBT -495 339 -1,981 -708 3,267 61 -704 -20.91%
  QoQ % -246.02% 117.11% -179.80% -121.67% 5,255.74% 108.66% -
  Horiz. % 70.31% -48.15% 281.39% 100.57% -464.06% -8.66% 100.00%
Tax -921 -288 -138 -131 -711 -133 -217 161.91%
  QoQ % -219.79% -108.70% -5.34% 81.58% -434.59% 38.71% -
  Horiz. % 424.42% 132.72% 63.59% 60.37% 327.65% 61.29% 100.00%
NP -1,416 51 -2,119 -839 2,556 -72 -921 33.17%
  QoQ % -2,876.47% 102.41% -152.56% -132.82% 3,650.00% 92.18% -
  Horiz. % 153.75% -5.54% 230.08% 91.10% -277.52% 7.82% 100.00%
NP to SH -1,461 51 -2,119 -957 2,303 -245 -544 93.10%
  QoQ % -2,964.71% 102.41% -121.42% -141.55% 1,040.00% 54.96% -
  Horiz. % 268.57% -9.38% 389.52% 175.92% -423.35% 45.04% 100.00%
Tax Rate - % 84.96 % - % - % 21.76 % 218.03 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% -90.02% 0.00% -
  Horiz. % 0.00% 38.97% 0.00% 0.00% 9.98% 100.00% -
Total Cost 29,092 30,195 32,174 24,407 22,455 26,789 27,208 4.56%
  QoQ % -3.65% -6.15% 31.82% 8.69% -16.18% -1.54% -
  Horiz. % 106.92% 110.98% 118.25% 89.71% 82.53% 98.46% 100.00%
Net Worth 146,099 163,000 146,700 159,500 129,543 110,250 136,000 4.89%
  QoQ % -10.37% 11.11% -8.03% 23.12% 17.50% -18.93% -
  Horiz. % 107.43% 119.85% 107.87% 117.28% 95.25% 81.07% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 146,099 163,000 146,700 159,500 129,543 110,250 136,000 4.89%
  QoQ % -10.37% 11.11% -8.03% 23.12% 17.50% -18.93% -
  Horiz. % 107.43% 119.85% 107.87% 117.28% 95.25% 81.07% 100.00%
NOSH 1,623,333 1,630,000 1,630,000 1,595,000 1,439,375 1,225,000 1,360,000 12.51%
  QoQ % -0.41% 0.00% 2.19% 10.81% 17.50% -9.93% -
  Horiz. % 119.36% 119.85% 119.85% 117.28% 105.84% 90.07% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -5.12 % 0.17 % -7.05 % -3.56 % 10.22 % -0.27 % -3.50 % 28.84%
  QoQ % -3,111.76% 102.41% -98.03% -134.83% 3,885.19% 92.29% -
  Horiz. % 146.29% -4.86% 201.43% 101.71% -292.00% 7.71% 100.00%
ROE -1.00 % 0.03 % -1.44 % -0.60 % 1.78 % -0.22 % -0.40 % 84.10%
  QoQ % -3,433.33% 102.08% -140.00% -133.71% 909.09% 45.00% -
  Horiz. % 250.00% -7.50% 360.00% 150.00% -445.00% 55.00% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 1.70 1.86 1.84 1.48 1.74 2.18 1.93 -8.10%
  QoQ % -8.60% 1.09% 24.32% -14.94% -20.18% 12.95% -
  Horiz. % 88.08% 96.37% 95.34% 76.68% 90.16% 112.95% 100.00%
EPS -0.09 0.00 -0.13 -0.06 0.16 -0.02 -0.04 71.62%
  QoQ % 0.00% 0.00% -116.67% -137.50% 900.00% 50.00% -
  Horiz. % 225.00% -0.00% 325.00% 150.00% -400.00% 50.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0900 0.1000 0.0900 0.1000 0.0900 0.0900 0.1000 -6.78%
  QoQ % -10.00% 11.11% -10.00% 11.11% 0.00% -10.00% -
  Horiz. % 90.00% 100.00% 90.00% 100.00% 90.00% 90.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,410,762
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 1.15 1.25 1.25 0.98 1.04 1.11 1.09 3.63%
  QoQ % -8.00% 0.00% 27.55% -5.77% -6.31% 1.83% -
  Horiz. % 105.50% 114.68% 114.68% 89.91% 95.41% 101.83% 100.00%
EPS -0.06 0.00 -0.09 -0.04 0.10 -0.01 -0.02 107.87%
  QoQ % 0.00% 0.00% -125.00% -140.00% 1,100.00% 50.00% -
  Horiz. % 300.00% -0.00% 450.00% 200.00% -500.00% 50.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0606 0.0676 0.0609 0.0662 0.0537 0.0457 0.0564 4.90%
  QoQ % -10.36% 11.00% -8.01% 23.28% 17.51% -18.97% -
  Horiz. % 107.45% 119.86% 107.98% 117.38% 95.21% 81.03% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.0800 0.0800 0.0900 0.0850 0.1100 0.1000 0.1000 -
P/RPS 4.69 4.31 4.88 5.75 6.33 4.59 5.17 -6.28%
  QoQ % 8.82% -11.68% -15.13% -9.16% 37.91% -11.22% -
  Horiz. % 90.72% 83.37% 94.39% 111.22% 122.44% 88.78% 100.00%
P/EPS -88.89 2,556.86 -69.23 -141.67 68.75 -500.00 -250.00 -49.78%
  QoQ % -103.48% 3,793.28% 51.13% -306.07% 113.75% -100.00% -
  Horiz. % 35.56% -1,022.74% 27.69% 56.67% -27.50% 200.00% 100.00%
EY -1.13 0.04 -1.44 -0.71 1.45 -0.20 -0.40 99.71%
  QoQ % -2,925.00% 102.78% -102.82% -148.97% 825.00% 50.00% -
  Horiz. % 282.50% -10.00% 360.00% 177.50% -362.50% 50.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.89 0.80 1.00 0.85 1.22 1.11 1.00 -7.47%
  QoQ % 11.25% -20.00% 17.65% -30.33% 9.91% 11.00% -
  Horiz. % 89.00% 80.00% 100.00% 85.00% 122.00% 111.00% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 27/11/15 20/08/15 25/05/15 27/02/15 27/11/14 22/08/14 29/05/14 -
Price 0.0850 0.0800 0.0900 0.0850 0.0950 0.1200 0.1050 -
P/RPS 4.99 4.31 4.88 5.75 5.47 5.50 5.43 -5.47%
  QoQ % 15.78% -11.68% -15.13% 5.12% -0.55% 1.29% -
  Horiz. % 91.90% 79.37% 89.87% 105.89% 100.74% 101.29% 100.00%
P/EPS -94.44 2,556.86 -69.23 -141.67 59.38 -600.00 -262.50 -49.38%
  QoQ % -103.69% 3,793.28% 51.13% -338.58% 109.90% -128.57% -
  Horiz. % 35.98% -974.04% 26.37% 53.97% -22.62% 228.57% 100.00%
EY -1.06 0.04 -1.44 -0.71 1.68 -0.17 -0.38 98.04%
  QoQ % -2,750.00% 102.78% -102.82% -142.26% 1,088.24% 55.26% -
  Horiz. % 278.95% -10.53% 378.95% 186.84% -442.11% 44.74% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.94 0.80 1.00 0.85 1.06 1.33 1.05 -7.11%
  QoQ % 17.50% -20.00% 17.65% -19.81% -20.30% 26.67% -
  Horiz. % 89.52% 76.19% 95.24% 80.95% 100.95% 126.67% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

386  280  643  1155 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.195-0.005 
 SAPNRG 0.125+0.01 
 BINTAI 0.835+0.04 
 VIVOCOM 1.12+0.11 
 KANGER 0.19+0.005 
 BIOHLDG 0.31-0.005 
 ASB 0.17+0.005 
 SOLUTN 1.29+0.02 
 TDM 0.285+0.02 
 KNM 0.205+0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS